Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.21% first-year return on $193k initial cash invested.
-17.21%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$4,103
Rent
-$2,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,103 income − $6,865 expenses = $2,762 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,311
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,103
Total Expenses
$6,865
Mortgage P&I
102%
$4,187
Property Taxes
10%
$411
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026